Nordic Iron Ore AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Net Income	-15.2	-12.93	-10.47	-8.84	-9.02	Upgrade
Depreciation & Amortization	3.8	0.18	0.76	0.42	0.83	Upgrade
Other Operating Activities	-0.13	-0.09	-0.04	-0.45	-0.9	Upgrade
Change in Accounts Receivable	-	-0.57	0.01	0.05	0.24	Upgrade
Change in Other Net Operating Assets	-0.28	5.12	1.37	-0.29	-2.67	Upgrade
Operating Cash Flow	-11.81	-8.29	-8.38	-9.11	-11.52	Upgrade
Capital Expenditures	-	-0.04	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-3.6	-2.02	-4.97	-3.53	-1.25	Upgrade
Other Investing Activities	-0.05	-	-	-	-	Upgrade
Investing Cash Flow	-3.65	-2.06	-4.97	-3.53	-1.25	Upgrade
Long-Term Debt Issued	-	8.5	13.25	10.25	5	Upgrade
Net Debt Issued (Repaid)	-	8.5	13.25	10.25	5	Upgrade
Other Financing Activities	126.3	-	-	-	-	Upgrade
Financing Cash Flow	126.3	8.5	13.25	10.25	5	Upgrade
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	Upgrade
Net Cash Flow	110.84	-1.86	-0.09	-2.38	-7.77	Upgrade
Free Cash Flow	-11.81	-8.34	-8.38	-9.11	-11.52	Upgrade
Free Cash Flow Margin	-	-	-	-	-1151700.00%	Upgrade
Free Cash Flow Per Share	-0.22	-0.22	-0.23	-0.27	-0.37	Upgrade
Levered Free Cash Flow	-17.67	-7.13	-10.26	-9.27	-8.85	Upgrade
Unlevered Free Cash Flow	-16.11	-5.97	-9.59	-8.9	-8.41	Upgrade
Change in Net Working Capital	7.27	-2.84	-0.48	0.64	2.79	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.